[OCR] QoQ TTM Result on 31-Oct-2005 [#1]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
29-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- 49.05%
YoY- 87.86%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 29,575 29,353 30,236 31,069 30,117 27,943 28,202 3.22%
PBT -16,075 -2,116 -829 -802 -1,028 -3,076 -3,094 200.88%
Tax 194 399 399 399 237 630 630 -54.49%
NP -15,881 -1,717 -430 -403 -791 -2,446 -2,464 247.51%
-
NP to SH -15,881 -1,717 -430 -403 -791 -2,446 -2,464 247.51%
-
Tax Rate - - - - - - - -
Total Cost 45,456 31,070 30,666 31,472 30,908 30,389 30,666 30.09%
-
Net Worth 22,243 35,874 38,025 40,050 37,322 36,657 36,818 -28.60%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 22,243 35,874 38,025 40,050 37,322 36,657 36,818 -28.60%
NOSH 41,191 41,234 41,785 45,000 41,935 41,188 40,909 0.46%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin -53.70% -5.85% -1.42% -1.30% -2.63% -8.75% -8.74% -
ROE -71.40% -4.79% -1.13% -1.01% -2.12% -6.67% -6.69% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 71.80 71.18 72.36 69.04 71.82 67.84 68.94 2.75%
EPS -38.55 -4.16 -1.03 -0.90 -1.89 -5.94 -6.02 246.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.87 0.91 0.89 0.89 0.89 0.90 -28.92%
Adjusted Per Share Value based on latest NOSH - 45,000
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 0.89 0.88 0.91 0.93 0.90 0.84 0.84 3.94%
EPS -0.48 -0.05 -0.01 -0.01 -0.02 -0.07 -0.07 262.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.0107 0.0114 0.012 0.0112 0.011 0.011 -28.21%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.58 0.51 0.50 0.59 0.65 0.65 0.75 -
P/RPS 0.81 0.72 0.69 0.85 0.91 0.96 1.09 -18.00%
P/EPS -1.50 -12.25 -48.59 -65.88 -34.46 -10.95 -12.45 -75.70%
EY -66.47 -8.16 -2.06 -1.52 -2.90 -9.14 -8.03 310.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.59 0.55 0.66 0.73 0.73 0.83 18.50%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 26/09/06 27/06/06 30/03/06 29/12/05 27/09/05 28/06/05 28/03/05 -
Price 0.37 0.54 0.47 0.51 0.54 0.61 0.69 -
P/RPS 0.52 0.76 0.65 0.74 0.75 0.90 1.00 -35.41%
P/EPS -0.96 -12.97 -45.67 -56.95 -28.63 -10.27 -11.46 -80.94%
EY -104.20 -7.71 -2.19 -1.76 -3.49 -9.74 -8.73 424.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.62 0.52 0.57 0.61 0.69 0.77 -7.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment